BREVIG OG HAGEN EIENDOM AS

3470 SLEMMESTAD

Finances

Share Ownership

Return on Equity

17,69 %

Current Ratio

2,88

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 084 000	1 099 000	1 059 000	642 000
Net Income	158 000	215 000	315 000	64 000
Total Assets	1 106 000	953 000	822 000	574 000
Total Equity	893 000	735 000	520 000	205 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 084 000	1 099 000	1 059 000	642 000
Expenditure	880 000	823 000	654 000	560 000
Operating Profit	203 000	277 000	405 000	82 000
Financial Income	0	0	0	0
Financial Costs	1 000	1 000	1 000	0
Financial Balance	−1 000	−1 000	−1 000	0
Earnings Before Tax	203 000	276 000	404 000	82 000
Tax	45 000	61 000	89 000	18 000
Net Income	158 000	215 000	315 000	64 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	512 000	371 000	381 000	179 000
Total Current Assets	594 000	582 000	441 000	395 000
Total Assets	1 106 000	953 000	822 000	574 000
Total Retained Equity	863 000	705 000	490 000	175 000
Total Equity	893 000	735 000	520 000	205 000
Total Long-Term Debt	7 000	2 000	0	0
Total Current Debt	206 000	216 000	302 000	369 000
Total Equity and Debt	1 106 000	953 000	822 000	574 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 084 000	1 099 000	1 059 000	642 000
Other Income	0	0	0	0
Revenue	1 084 000	1 099 000	1 059 000	642 000
Cost of Goods Sold	120 000	120 000	50 000	153 000
Salary Costs	616 000	683 000	576 000	370 000
Depreciation	24 000	10 000	7 000	12 000
Impairment	0	0	0	0
Expenditure	880 000	823 000	654 000	560 000
Operating Profit	203 000	277 000	405 000	82 000
Financial Income	0	0	0	0
Financial Costs	1 000	1 000	1 000	0
Financial Balance	−1 000	−1 000	−1 000	0
Dividends	0	0	0	0
Net Income	158 000	215 000	315 000	64 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	4 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	151 000	0	0	0
Fixtures	72 000	82 000	92 000	0
Total Tangible Assets	223 000	82 000	92 000	0
Total Fiancial Fixed Assets	289 000	289 000	289 000	175 000
Total Fixed Assets	512 000	371 000	381 000	179 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	43 000	34 000	68 000	32 000
Total Current Assets	594 000	582 000	441 000	395 000
Total Assets	1 106 000	953 000	822 000	574 000
Total Equity	893 000	735 000	520 000	205 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	7 000	2 000	0	0
Creditors	22 000	2 000	1 000	123 000
Unpaid Taxes	91 000	95 000	135 000	152 000
Dividends	0	0	0	0
Other Current Debt	53 000	61 000	81 000	74 000
Total Current Debt	206 000	216 000	302 000	369 000
Total Equity and Debt	1 106 000	953 000	822 000	574 000

Financial indicators	2022	2021	2020	2019
Return on Equity	17,69 %	29,25 %	60,58 %	31,22 %
Debt-to-Equity Ratio	0,01	0	0	0
Operating Profit Margin	18,73 %	25,2 %	38,24 %	12,77 %
Current Ratio	2,88	2,69	1,46	1,07
Quick Ratio	2,88	2,69	1,46	1,07
Equity Ratio	0,81	0,77	0,63	0,36
Gross Profit Margin	88,93 %	89,08 %	95,28 %	76,17 %